[GHLSYS] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 37.93%
YoY- 47.87%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 53,468 40,344 40,994 68,978 44,608 4.63%
PBT 7,600 6,910 5,262 3,902 2,720 29.26%
Tax -68 -74 -14 120 0 -
NP 7,532 6,836 5,248 4,022 2,720 28.97%
-
NP to SH 7,532 6,836 5,248 4,022 2,720 28.97%
-
Tax Rate 0.89% 1.07% 0.27% -3.08% 0.00% -
Total Cost 45,936 33,508 35,746 64,956 41,888 2.33%
-
Net Worth 94,385 82,858 51,336 43,169 28,754 34.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 94,385 82,858 51,336 43,169 28,754 34.57%
NOSH 138,455 551,290 336,410 335,166 215,873 -10.50%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.09% 16.94% 12.80% 5.83% 6.10% -
ROE 7.98% 8.25% 10.22% 9.32% 9.46% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 38.62 7.32 12.19 20.58 20.66 16.91%
EPS 5.44 1.24 1.56 1.20 1.26 44.11%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6817 0.1503 0.1526 0.1288 0.1332 50.36%
Adjusted Per Share Value based on latest NOSH - 346,756
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 4.68 3.53 3.59 6.04 3.91 4.59%
EPS 0.66 0.60 0.46 0.35 0.24 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0726 0.045 0.0378 0.0252 34.56%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.75 1.12 1.10 2.10 1.50 -
P/RPS 1.94 15.30 9.03 10.20 7.26 -28.08%
P/EPS 13.79 90.32 70.51 175.00 119.05 -41.63%
EY 7.25 1.11 1.42 0.57 0.84 71.33%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 7.45 7.21 16.30 11.26 -44.07%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/08/07 30/08/06 23/08/05 26/08/04 28/08/03 -
Price 0.55 1.15 0.88 1.70 3.28 -
P/RPS 1.42 15.71 7.22 8.26 15.87 -45.28%
P/EPS 10.11 92.74 56.41 141.67 260.32 -55.58%
EY 9.89 1.08 1.77 0.71 0.38 125.74%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 7.65 5.77 13.20 24.62 -57.38%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment